| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 460.51M | ¥ 383.96M | ¥ 537.40M | ¥ 472.08M | ¥ 485.63M |
| Gross Profit | ¥ 25.82M | ¥ -79.16M | ¥ -76.61M | ¥ -152.41M | ¥ -56.90M |
| Operating Income | ¥ -239.33M | ¥ -532.16M | ¥ -462.99M | ¥ -525.05M | ¥ -458.32M |
| EBITDA | ¥ -71.77M | ¥ -345.62M | ¥ -344.16M | ¥ -401.86M | ¥ -363.86M |
| Net Income | ¥ -92.81M | ¥ -308.24M | ¥ -297.66M | ¥ -489.66M | ¥ -271.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 297.79M | ¥ 350.85M | ¥ 58.14M | ¥ 158.28M | ¥ 157.39M |
| Total Assets | ¥ 6.55B | ¥ 6.73B | ¥ 6.05B | ¥ 6.00B | ¥ 6.23B |
| Total Debt | ¥ 3.63B | ¥ 3.93B | ¥ 3.30B | ¥ 3.24B | ¥ 2.73B |
| Net Debt | ¥ 3.34B | ¥ 3.71B | ¥ 3.24B | ¥ 3.08B | ¥ 2.58B |
| Total Liabilities | ¥ 4.70B | ¥ 5.11B | ¥ 4.31B | ¥ 3.99B | ¥ 3.49B |
| Stockholders' Equity | ¥ -2.10B | ¥ -2.28B | ¥ -2.12B | ¥ -1.86B | ¥ -1.37B |
| Cash Flow | |||||
| Free Cash Flow | ¥ -293.16M | ¥ -808.58M | ¥ -392.17M | ¥ -600.47M | ¥ -1.12B |
| Operating Cash Flow | ¥ -201.82M | ¥ -397.75M | ¥ -276.47M | ¥ -216.69M | ¥ -359.31M |
| Investing Cash Flow | ¥ 53.97M | ¥ -593.44M | ¥ -47.68M | ¥ -118.79M | ¥ -565.98M |
| Financing Cash Flow | ¥ 197.23M | ¥ 1.15B | ¥ 257.65M | ¥ 383.09M | ¥ 642.45M |